|
<br />.-------------------
<br />
<br />$4;114,313 Total Project
<br />FINANCIAL OGR C ED 2,057,156 CWCB Advance at 5% for 40 yr.
<br />PR AM & PAYBA K SCH ULE 489,261 NPIC Budget
<br />
<br />NORTH POUDRE IRRIGATION COMPANY $1,567,895 WBC Loan = 30 yr.@ 18% in 30 equal payments
<br />"".C&ON..rONES! ; ':riM H... 1-'--- 01 -~k:. cwc8lcwc.s-~-w6c Lo.v.ji TOTAL CARR -!"NP-Ic"----
<br />C.'-tUfN\$ :,PCVCNLJE- i E><.Pf"NSc.11 CI:EEK.. I! ';;;/S'i/;)vr.1 ;:1,)1'1./1) i 3'^ir.~{8% l!.'O.;:.eN~Es. Ii ovEI2.. I P-F.:;"\ErTf"P.I: i
<br />
<br />h - -_II~~~j B,~~~I;:~-+~?s~;~,' ~-~ ~~~~_~ -:1, i=tJU~-~~+ t,:_~:~ J.~ji*~ ~1~~t-:l*~~~:j~I!=j~=~:-'.'
<br />r: .-- _ , jqs:, 6'1."00. [ 5,2u,Q.',~ ~ ..<'fi"J-t ,:-<;>-_1 l :::O=Lt.__70:zs:sj..__~2-="',(! '8.5.15' dJ--_..,U~-'I' _
<br />,I ~'="'''-',,___J9;3,/ 11 f'{e""") ~ 52.BOD~ IC:'7;(o'i_t Jo9.ss~ ):1/9p5,__iJ~1'2o~ ~'7,;e~8r:j__1 ...z'M,--l_L,_,IJ L~__. _,"
<br />I ' ="',r_ ~ 19", I I' ""000 I 5';:,Sooo ! Ztioa I' 111-"838 I 11~'1 ,1.S~20::J 9" 0 ' Ii I , , II I 1 ' '
<br />I,":"..., /'!ar,,: ,97"pc~ lS?3"~ l Zy;,oo! L!!J9p8~_ ~ ',//78?;J 287'zo,31 _ 7',;'!!t8~ '...j__Bfxs+~~,_L Ui ".I.:
<br />,-- ':':'~= :957 9,]~oo.d i 5<Boo~ 1. 27'>'00]_1 V/988~ l ij/98'j, ~ ZB'Ii:o:J_~ 9'''~~~__'--jl,5a~-=1l---,--.-!~l_~ _ J._: _
<br />,c,,"'c _./'-13'0, Y?;;Ood 5'25-=~ 1 ,~5'7'P'-1 I, V/?f.>" ~ J.I/~89: ~ z.5'1,?-o::J ~'8Y~~i-I" 2.>b7'5):-:L+_L_! J :_~.... _
<br />, , q2;'1,,~_ .J~B9. ~7i.oo~ 528r.>o,o,,__:2'1J'."--'1.-!'_V/YU9I___Ul.UJl7;_-, ?B'Izo3r _ '7~2H8~,_1-i3.o"'~~-::I_]----.l.__Lj_I__J ',__
<br />o,i.,,,, /990' 17.,,0 528'00 I' Z'I'I'O II li/.l'6'8S I 11/?891 I' 28'7z03, 9h01~o! I I 380&S}-1 'I I, I
<br />, I ' 'I ,,' I" , " i 'Ii ,': I I l ' I' I ' , 1 I '
<br />", ," 21.5.'.' ~ ___.1391.._1, 9??,~o_o, -, '~, 2&=o,__~_: Z'f'l..O_R -~,-r /JBB~..J.., -~ 3S~"Z-i-CB.'!a.o3H-9,9W~ '-",_I_~'~?Z, '-t--L~ L_L" , :_ __ .
<br />I.' ,12/ sl"--,:<-- - _/9'7C,_ L '1~'~"-4 + :;-la~~_J --2Y\co-J-LIJ9M!i-+..L-:,~::.j-.LUJ.f~.P3fF' fS~"lJ. 1----1--- -,-L-l---1lJ J, _' ,~"
<br />i -' b ~d of,",<< -19n:--'I".,'1,,;I,o~--r-?Z8:o."H-:-ZYfol-HLf~B~--:-I-:i=-~ [Ii 'U3'/, 0,3 f3s~ _1j :--1j -i '~--H'-1-+_)_l::
<br />: 9Z /":''<- , - 199~" _H, ?C(;0,.o1 _.; $,2,B"o,Oi_ f-~ 25'fOPj: VI9~Bo,._L:=-":~_l'_ :--2~F"~ __L 7"';1"3: _ _ _! _---1-.__ i _'..' : _:'
<br />~;:: /... ~'"'''' J~~~r: I' 9'r..c,'Ooo: !' 52-S'Xocl ,I 2~qorj I //968& I I-q ~ ,: 25 ' 0 : ~"9/ I I I !!: I '
<br />~2 AJ,,<- /19,& i. ~ 4'(;. bool j .$~~oooL L. 2I'VOOI__~, jJ9B8~]U.' .L=?:_U"J87'?0]__I_~5'''' I i ,-1----1--+--f-i.. LL.',_',
<br />'iz ,/,1,,,,, 1'197' ~ 9.Gc,~,ol ~ S]eo,"! -1; 2'f~00,LVj78BBL!'_o.-,LL?-MO ,_L7~0: !_L I I -j-H--! _ -' .lc:
<br />1Z/'o,-c..- /')98:' ?"~",,, :, -?'lS,ooo! ~ 'zI'YOo: t YI1Se~1 ~"o:'I,I,Z.B'f2oj _ 9-,,_hi ..J-L___L I ;_1-L_'_;>
<br />'12/,1,0_, 1'19'1" 7'.".0,~, ;;25<001 ,Z.'/9'oo!' l(jB58:-~~, [28'f,03!, r.>'5ttL '_1__1__ ._i _L,LLL.
<br />qz ,(~:v"",,_.20e>=t.Q____---1J,t.c.p2-~C2::':;O)~Z_'{f./D(7 JJ~$&' o. I ; ze/lz~1 O'i"""k' '1'/1 I I i I' 1
<br />9Z F~ 2"'" L 'Nko 0 528"';' 27'Y.~ jI9;;B~ ' o-! ,f 2.8,/zo3;_, 9S::~1'.5'/, I L~-L-'__U J
<br />92 /0.,,4<,. Zc"Z. '16(;00,", 529o.D, 2'1'1", tJ7ee8: ',".', I ?,6Y'-_0~ -;..J.e'-;'.9~1 1-'-0' I-i+~ _iu I J,
<br />92/:;",,- Zoc3 'fC,~~o,<'p S2"'o~'Z-'lYoo wme;, ",.. i ~. z.<Yt~o,:~u_r"'~r~!i__~.J,__L -+___1 -f I
<br />12/;" 200'/- 9&&00,," $2'Booo, ,2'{""00, II'lto5S; _ ,.' C - : I' _,2,8.'fl,03: __;_7''-''f'JJ --L;-_J--11~-L-: __! l I I
<br />92 I'J'~ ZOO" 'it_po"" 5'20000 ;.'ISoJ-----1!5'ee~" 0, I 2<'. <03, : fn. 91 I' I' :: 1 I I' I '
<br />~ ''12../;,,,,,,,-- cooC-, 19'''~0! 5ze,ooQ ,24'y06,. lJ5'fBp! ~",.'I I 2Ef{z03, ,[ r''''~YJI_U--;--.~'Lr..!UI
<br />L, ,. ~ 2j;i.'-<. 2007:1., 9&,;",,00., 5~o"', Ny=: l )/9,"'38 _, . "~____'--fje_"'2, 0,31_.: f'''Y~~1 i--J _+_.u':L f-I i
<br />, -i !.__SZ/,I,"<_zoo8;_,~ rtiP:'O'L.f 5ZVX>cl .!.z.,yo:) ~ Ime8si ~J"':'<::-~_i_2J3'f.ZO~_~__!5'Lj;'9/ I 1--+--rL-,--.J-]-~_L'
<br />. +__-72/st'""-___2'00'3! _lrlP,";~O,'j -f' Sz"O,c'1_ L~ 21'f'_C1 l' JI/98jp! -;--I...::""~ -!....,ze5f-031-+_ 7:f'f'?Lrl 1_1____ l'uL~_ _1_ ~-I' -,~- , ,
<br />-10 I 921::.t~ 20/01 I 9C.G.t:l0C1, ,'.s :>(7 I i 00: lies. I' __4. ! 2'&<12-03 95" / I I I I ' ,I' I I
<br />i i '12'/-1 ZO(I 1 J, Co~""co] I: < z.e.oool j I Z'I"'ti "19"881---1 I , "-j' I 281203 I tS-''''1/ ':::I' i I Ii 1 : i "
<br />-iF - 2 ',L:..-' ';;0 i'1-1: t'Ui;~':(T;>Z.B;;'-~ 112~-0. 1- ~i "81> 1I--L.:_-.r:--nS;"~;;3 ~f-' 5,-r~ - 1-I--r-rTj-rJ--;",..
<br />. --~~i ':(J~1~"<V=-~O:'13~H -~,~~:;~ -L~- ~~::-~---f--fT~tr~i~i-'t~~~-=ft:f~B--~~~~F =R~~~j , i' 1'-- :~- i=i"-rtlc=rT~FE-
<br />, " r - ~.;,.ol'''-<..J 0_ -, r' j",- _.__L I -1--- -i--*-I-,- i-'- -j- -j---+---- - 1--~- -'" J= ,-,-.-t-
<br />(,3/,.,-. 2 I t::7~OOO ,26000 ,21,/00 Ii VI78Bl'\" -'I _ a 22'1>8 I I I', I"
<br />II ~ - Gi/d...~, cO}(.. J l (,7",boo, ,Ii S2g,~',";_L!2'1f'~;_.I_V(9P8~__TI!_-=-.?_:U ~-= :..j-+_~7~~e.i'L 1_1....1__)_ J__!,_,j luLl, i
<br />I G"} I~ ~ Zo/7' &7~~c<...1 t 52~of';''' ! tZi'iOOj 11DOOOB i -.-1 i I _~_ I (7Z20~ I:! i II I I I 1:;
<br />-:1._1 __o~;<:,~j. --ZO!8~-: .7c~o~i 1.-523~c~-i-iiw~ :-~~"r-Il-:o:~r-r---~- --;-i72zl:e-T-rl~,-f-r--- u_;---:--t~-~;-:;-..
<br />1 f - :{',~~u_ 20/; ,-L'~coi T 28~';dT'~-w--;;0 -!- ~~~~sJ iT~" -.:1'-----,-;;:- L--('h2~ -- T - Tl -..- '-, -- ;--i- r '
<br />I'., , ;, ~..- 9." '--1---;; u_ t-' 1__+_ ---V", ---,-- -1....l---__-1- _,,__LJu_,__ --"_~______I__ ,
<br />i G -- ::;'-4 2020:' '~oo,' Z&~Oo; l'IZl{{{gp I, ~s! I ! -0. I -0'- !' 228 I, I I I I I 'i o..j~.
<br />u_____, ,Ll___ 6j/,.f.,<--~Qnl--LP(:,0;d_f2-',,~ t':....9'f'~- q.J.9PS~--.LJ='''r.-- 1'--,.;_"1--'=-- fpLEf1,-t++-+ U.:J._LL!--~__G
<br />" --- - ~ ~__.LL_ -- ':;'(j-'Ap''''_2'OZZI_~.?:~lo'"i_._:;28~~_ -l-I=-r-=- ~J'/j'r,M --f-J:-F' I--,-,,~..:- --L4'l'7.BLr__ '-il-, -1-._L, .1....1_ 1--,__ t.:I,' ,
<br />, - - ' [-11-.+--371"""" _2.023:[,_,53<, ,,;b.'-01-,-~,-?2&~~9_i~_-=..L::-_LIIJJ'/Jt3_:<\i,W{2 '_ '--!-:-+:' --1,_5213.,", o_,,;__L..L__ i_I,_u':u..I_!T,,_ '__,I '"L~, '_
<br />, .., "__"'_',"__..!/'l/Sh<<.--2021c_1 $'3Cooo,..[S2.s~,~,d__Ll=-E..- 1,1 o-::j-L_;=-"'- :~ _- 15,,;;:'00 i.J---.!..__LL__~_nj_L_,.___-Ll'
<br />'10 ,y.eAl.e: Tor,qL. ! r, : I I I I 1 I, 1 I I 1N'179s1?~ c-r- :8 C13>' i I I, " I, I I ,,_'-1,_~.L.L.
<br />-28- '
<br />
|